Liquidia Corporation (LQDA)

Liquidia Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-68.92	-128.29	-78.5	-41.02	-34.58
Depreciation & Amortization	1.53	2.2	2.18	3.65	5.61
Stock-Based Compensation	29.47	18.81	10.09	9.3	6.75
Other Adjustments	26.42	18.66	18.8	1.64	0.57
Change in Receivables	-51.37	1.34	0.96	-2.03	-2.99
Changes in Inventories	-22.99	-0.24	-	-	-
Changes in Accounts Payable	-2.59	2.33	-1.15	0.81	-7.56
Changes in Accrued Expenses	54.54	5.26	7.75	0.55	0.56
Changes in Other Operating Activities	-1.77	-13.48	-1.68	-1.49	-2.39
Operating Cash Flow	-35.69	-93.42	-41.56	-28.59	-34.04
Capital Expenditures	-4.34	-4.95	-1.29	-0.59	-0.11
Sale of Property, Plant & Equipment	-	0.01	0	0.01	-
Purchases of Intangible Assets	-2	-3.5	-10	-	-
Investing Cash Flow	-6.34	-8.44	-11.29	-0.59	-0.11
Long-Term Debt Issued	74.98	57.46	41.74	19.77	10.41
Long-Term Debt Repaid	-21.09	-4.85	-21.65	-10.5	-10.35
Net Long-Term Debt Issued (Repaid)	53.89	52.61	20.09	9.27	0.06
Issuance of Common Stock	4.82	141.57	25.42	55.56	21.75
Net Common Stock Issued (Repurchased)	4.82	141.57	25.42	55.56	21.75
Other Financing Activities	1.02	0.49	-2.26	0.14	4.51
Financing Cash Flow	59.73	194.66	43.25	64.96	26.32
Net Cash Flow	17.71	92.8	-9.6	35.79	-7.82
Free Cash Flow	-40.02	-98.37	-42.85	-29.18	-34.14
FCF Margin	-25.28%	-702.85%	-245.05%	-183.12%	-265.63%
Free Cash Flow Per Share	-0.47	-1.25	-0.66	-0.48	-0.69
Levered Free Cash Flow	9.34	-84.57	-52.61	-28.82	-38.41
Unlevered Free Cash Flow	-26.99	-130.18	-67.58	-35.85	-37.68

Updated Mar 5, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q